{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["READ ME","Simplified Model","My Scenarios","Simplified Model Solver"],"not_rendered":{"charts":2,"images":45,"macros":1,"external_links":0,"defined_names":247,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"READ ME","index":0,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[5,2,5,17],[7,3,9,16]]}
[]
[]
[null,null,"Model Qualifications, Assumptions and Limiting Conditions"]
[]
[]
[null,null,"Please ensure you read and agree to the following Model Qualifications, Assumptions and Limiting Conditions before progressing.  More information can be found in the user guide."]
[]
[null,null,null,"This model conforms to the specifications required by the terms of NERA’s engagement by the Australian Energy Market Commission. This model is not to be used, reproduced, or distributed for any purpose other than those permitted by the terms of NERA’s engagement by the Australian Energy Market Commission without the prior written permission of NERA.   \n \nInformation furnished by others which is incorporated or reflected in this model, is believed to be reliable but has not been verified. No warranty is given as to the accuracy of such information. \n \nThe results produced by this model are solely for illustrative purposes and should not be used to forecast or predict actual results.  NERA accepts no responsibility for any results produced by this model.  No obligation is assumed to revise the model to reflect changes, events or conditions which occur subsequent to the date hereof.  NERA shall have no responsibility for any modifications to, or derivative works based upon, the model made by the Australian Energy Market Commission or any other third party.\n \nAll decisions in connection with the use of the model or any results produced by the model are the sole responsibility of the user. This model is provided “as is”, without any warranties or representations, express or implied, as to its accuracy or completeness, and NERA, its affiliates and professional advisor(s), shall not have any liability to any recipient of this model in respect of the information or conclusions set forth herein or any actions taken or refrained from or decisions made as a consequence of the information and conclusions set forth herein, or for any consequential, special or similar damages, even if advised of the possibility of such damages. There are no third party beneficiaries with respect to this model, and NERA does not accept any liability for (i) any third party software (including third party software that may have been recommended by NERA); (ii) any liability that may arise as a result of delay or the user’s failure to install any software updates, upgrades, modifications, bug fixes, enhancements or versions; (iii) the user’s use of the model in a manner other than as permitted pursuant the engagement; (iv) any viruses, worms, disabling, programming codes or other such items that may be introduced to the user’s system, network or hardware as a result of installation and/or operation of any third party software; (v) the model incorporating or being based on the Australian Energy Market Commission’s requirements, materials, or other information provided by or on behalf of the Australian Energy Market Commission; (vi) or any failure of the users’ network and/or their IT system to comply with any requirements necessary to operate any third party software on which operation of the model is reliant and all other losses or damages arising from or relating to the user’s network and/or IT system functionality impairments or failures, network connections and/or telecommunications links.  In particular, NERA shall not have any liability to any third party in respect of this model or any results produced by this model or any actions taken or decisions made as a consequence of the results produced by this model. "]

{"sheet":"Simplified Model","index":1,"n_rows":338,"n_cols":21,"rows_kept":338,"cut":false,"hidden":false,"merged":[[229,12,229,13],[230,10,230,11],[229,8,229,9],[230,8,230,9],[232,8,232,9],[337,3,337,9],[217,14,217,15],[220,10,220,11],[220,12,220,13],[220,14,220,15],[218,10,218,11],[218,12,218,13],[218,14,218,15],[219,10,219,11],[219,12,219,13],[219,14,219,15],[217,10,217,11],[217,12,217,13],[248,4,248,5],[248,12,248,13],[295,5,295,6],[218,8,218,9],[219,8,219,9],[220,8,220,9],[182,4,182,5],[188,3,188,5],[214,10,214,11],[213,12,213,13],[214,12,214,13],[213,14,213,15],[214,14,214,15],[212,8,212,9],[213,8,213,9],[214,8,214,9],[192,12,192,13],[2,2,3,17],[12,3,14,16],[20,3,24,17],[212,10,212,11],[212,12,212,13],[212,14,212,15],[64,3,64,5],[65,3,65,5],[66,3,66,5],[67,3,67,5],[64,6,64,7],[64,8,64,9],[65,6,65,7],[66,6,66,7],[67,6,67,7],[67,8,67,9],[65,8,65,9],[84,3,84,5],[84,6,84,7],[84,10,84,11],[70,8,70,9],[70,3,70,7],[78,3,78,7],[186,3,186,6],[55,3,55,5],[56,3,56,5],[68,3,68,5],[68,6,68,7],[68,8,68,9],[68,10,68,11],[75,10,75,11],[54,6,54,8],[55,6,55,8],[56,6,56,8],[27,14,27,15],[130,3,130,4],[130,8,130,9],[130,10,130,11],[130,12,130,13],[129,3,129,4],[68,12,68,13],[76,3,76,5],[75,6,75,7],[75,8,75,9],[58,3,58,17],[66,8,66,9],[27,5,27,6],[83,6,83,7],[83,8,83,9],[83,10,83,11],[83,12,83,13],[84,12,84,13],[27,10,27,11],[30,7,30,8],[53,6,53,8],[78,8,78,9],[53,3,53,5],[54,3,54,5],[128,10,128,11],[128,12,128,13],[129,8,129,9],[129,10,129,11],[129,12,129,13],[133,10,133,11],[155,4,155,5],[152,4,153,4],[152,5,153,5],[302,7,302,8],[301,7,301,8],[278,9,278,10],[280,9,280,10],[282,9,282,10],[300,7,300,8],[233,12,233,13],[230,12,230,13],[231,12,231,13],[242,7,242,9],[272,8,272,9],[273,8,273,9],[268,8,268,9],[267,8,267,9],[266,8,266,9],[248,8,248,9],[287,10,288,19],[288,7,288,8],[248,16,248,17],[242,11,242,13],[242,15,242,17],[232,10,232,11],[234,14,234,15],[231,10,231,11],[296,5,296,6],[297,5,297,6],[296,7,296,8],[297,7,297,8],[295,7,295,8],[271,8,271,9],[287,7,287,8],[256,5,256,6],[258,5,258,6],[260,5,260,6],[270,8,270,9],[84,8,84,9],[75,12,75,13],[76,6,76,7],[76,8,76,9],[76,10,76,11],[101,13,104,16],[101,8,104,11],[97,14,99,16],[289,7,289,8],[250,5,250,6],[215,14,215,15],[215,10,215,11],[215,12,215,13],[213,10,213,11],[215,8,215,9],[217,8,217,9],[242,3,242,5],[230,4,230,5],[231,4,231,5],[232,4,232,5],[233,4,233,5],[233,10,233,11],[232,12,232,13],[169,3,169,4],[76,12,76,13],[63,6,63,13],[65,10,65,11],[66,10,66,11],[67,10,67,11],[67,12,67,13],[66,12,66,13],[65,12,65,13],[64,10,64,11],[64,12,64,13],[310,3,310,19],[313,4,313,5],[312,4,312,5],[313,6,313,7],[313,8,313,9],[313,10,313,11],[313,12,313,13],[312,8,312,9],[312,10,312,11],[312,12,312,13],[312,6,312,7],[317,7,317,8],[317,9,317,10],[317,11,317,12],[317,13,317,14],[317,15,317,16],[317,17,317,18],[318,7,318,8],[319,7,319,8],[320,7,320,8],[318,9,318,10],[319,9,319,10],[320,9,320,10],[318,11,318,12],[319,11,319,12],[320,11,320,12],[318,13,318,14],[319,13,319,14],[320,13,320,14],[318,15,318,16],[319,15,319,16],[320,15,320,16],[318,17,318,18],[319,17,319,18],[320,17,320,18],[322,7,322,8],[323,7,323,8],[324,7,324,8],[325,7,325,8],[327,7,327,8],[328,7,328,8],[329,7,329,8],[332,7,332,8],[331,7,331,8],[322,9,322,10],[323,9,323,10],[324,9,324,10],[325,9,325,10],[327,9,327,10],[328,9,328,10],[329,9,329,10],[332,9,332,10],[331,9,331,10],[323,13,323,14],[324,13,324,14],[325,13,325,14],[327,13,327,14],[328,13,328,14],[329,13,329,14],[332,13,332,14],[331,13,331,14],[322,11,322,12],[323,11,323,12],[324,11,324,12],[325,11,325,12],[327,11,327,12],[328,11,328,12],[329,11,329,12],[332,11,332,12],[331,11,331,12],[99,17,99,21],[300,10,301,19],[30,14,30,16],[337,12,337,18],[322,17,322,18],[323,17,323,18],[324,17,324,18],[325,17,325,18],[327,17,327,18],[328,17,328,18],[329,17,329,18],[332,17,332,18],[331,17,331,18],[322,15,322,16],[323,15,323,16],[324,15,324,16],[325,15,325,16],[327,15,327,16],[328,15,328,16],[329,15,329,16],[332,15,332,16],[331,15,331,16],[97,9,99,11],[322,13,322,14],[222,6,222,7],[230,6,230,7],[231,6,231,7],[232,6,232,7],[233,6,233,7],[222,9,224,20],[128,6,128,7],[129,6,129,7],[130,6,130,7],[229,6,229,7],[212,6,212,7],[213,6,213,7],[214,6,214,7],[215,6,215,7],[217,6,217,7],[218,6,218,7],[219,6,219,7],[220,6,220,7],[163,14,163,15],[155,10,155,11],[152,10,153,10],[152,11,153,11],[163,7,163,8],[128,8,128,9]]}
[]
[]
[null,null,"Simplified Model of Locational Marginal Pricing"]
[]
[]
[]
[]
[null,null,null,"Model Overview"]
[]
[]
[null,null,"Overview of Model"]
[]
[null,null,null,"This model is comprised of three parts which appear subsequently below:\n1)  Inputs to the model:  In this section, you can customise the setup of the market including specifying generation capacities and load at each node, as well as transmission capacity connecting the nodes.  After setting inputs, or choosing to randomise inputs, you may then run the model.\n2)  Results from the model:  In this section, you can review the results from the model run.  In particular, you can see the outturn locational marginal prices (LMPs), volume weighted average prices (VWAPs) as well as generation, load, and flows across/between nodes.  \n3)  Generator Financial Outcomes:  In this section, you can examine the financial outcomes for any generator in the model.  You can see the financial transmission right (FTR) pay-outs resulting from the model run, as well as the calculation of settlement residue (the difference between what load pays for power and what generators are paid for power in each dispatch interval).  You can also choose the size of the generator, where it is located, and examine how contract market positions and holding FTRs affects the financial outcomes for the generator. "]
[]
[]
[null,null,null,"Look for customisable inputs indicated by the following cell formatting! ",null,null,null,null,null,null,null,null,"INPUT"]
[]
[]
[null,null,"Network Typology"]
[]
[null,null,null,"In this simplified model, we examine a four node network with four transmission links.  Each node may contain generation capacity and/or load.  The model includes three generation fuel types.  Transmission losses are assumed away for simplicity but power flows obey Kirchhoff's Law.  The network typology is shown below:"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"T12",null,null,null,null,"T31"]
[]
[]
[null,null,null,null,null,null,null,"T23",null,null,null,null,null,null,"T34"]
[]
[]
[]
[null,null,"Excel Setup"]
[]
[null,null,null,"Have you setup excel to be able to run the model?  Please ensure:"]
[]
[null,null,null,"þ ","You have enabled macros to run."]
[null,null,null,"þ ","You have correctly installed and loaded a solver."]
[null,null,null,"þ ","You have checked to make sure formula calculations are set to automatic."]
[]
[null,null,null,"For more details on how to setup excel, please see our user guide. "]
[]
[]
[]
[]
[]
[null,null,null,"Model Inputs"]
[]
[]
[null,null,"Marginal Cost of Generation Fuel Types"]
[]
[null,null,null,"Fuel Type",null,null,"Marginal Cost ($/MW)"]
[null,null,null,"Solar",null,null,0]
[null,null,null,"Coal",null,null,10,null,null,"      Customise the name and marginal cost of each generation fuel type"]
[null,null,null,"Gas",null,null,20]
[]
[null,null,null,"Note:  For sensible results, marginal costs should not exceed the value of lost load which is set at $15,000."]
[]
[]
[null,null,"Generation Capacity at Each Node"]
[]
[null,null,null,null,null,null,"Generation Capacity (MW)",null,126,null,240,null,321]
[null,null,null,"Fuel Type",null,null,"Node 1",null,"Node 2",null,"Node 3",null,"Node 4"]
[null,null,null,{"$f":"\"    \"&D55","v":"    Solar"},null,null,0,null,0,null,0,null,100]
[null,null,null,{"$f":"\"    \"&D56","v":"    Coal"},null,null,0,null,0,null,0,null,100,null,"      Customise generation capacity at each node"]
[null,null,null,{"$f":"\"    \"&D57","v":"    Gas"},null,null,0,null,0,null,0,null,0]
[null,null,null,"Total (MW)",null,null,{"$f":"SUM(G66:H68)","v":0},null,{"$f":"SUM(I66:J68)","v":0},null,{"$f":"SUM(K66:L68)","v":0},null,{"$f":"SUM(M66:N68)","v":200}]
[]
[null,null,null,"Total Generation Across System (MW)",null,null,null,null,{"$f":"SUM(G69:N69)","v":200}]
[]
[]
[]
[null,null,"Load at Each Node"]
[null,null,null,null,null,null,"Node 1",null,"Node 2",null,"Node 3",null,"Node 4"]
[null,null,null,"Load (MW)",null,null,0,null,0,null,0,null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Customise the load at each node"]
[null,null,null,"Total Load Across System (MW)",null,null,null,null,{"$f":"SUM(G77:N77)","v":130}]
[]
[]
[]
[null,null,"Transmission Capacities"]
[null,null,null,null,null,null,"T12",null,"T23",null,"T31",null,"T34"]
[null,null,null,"Capacity (MW)",null,null,100,null,100,null,100,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      Customise the transmission capacity on each line"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Scenario Editor"]
[]
[]
[null,null,null,null,null,null,null,null,"Scenario Creator"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Save current inputs as a custom scenario with description below",null,null,null,null,"Choose scenario to load from saved scenarios"]
[]
[]
[null,null,null,null,null,null,null,null,"Enter Scenario Description Below:",null,null,null,null,"Choose Scenario to Load:",null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX('My Scenarios'!$D$21:$D$70,MATCH('Simplified Model'!Q101,'My Scenarios'!$C$21:$C$70,0))=\"\",\"\",INDEX('My Scenarios'!$D$21:$D$70,MATCH('Simplified Model'!Q101,'My Scenarios'!$C$21:$C$70,0)))","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Pre-loaded Scenarios"]
[null,null,null,null,null,null,null,null,"See the User Guide for an Explanation of the Results"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Model Results"]
[]
[]
[null,null,"System Prices"]
[]
[null,null,null,null,null,null,"Node 1",null,"Node 2",null,"Node 3",null,"Node 4"]
[null,null,null,"LMP ($)",null,null,{"$f":"'Simplified Model Solver'!C41","v":10},null,{"$f":"'Simplified Model Solver'!H41","v":10},null,{"$f":"'Simplified Model Solver'!N41","v":10},null,{"$f":"'Simplified Model Solver'!S41","v":10}]
[null,null,null,"Load (MW)",null,null,{"$f":"G77","v":0},null,{"$f":"I77","v":0},null,{"$f":"K77","v":0},null,{"$f":"M77","v":130}]
[]
[]
[null,null,null,"Volume Weighted Average Price (VWAP) ($)",null,null,null,null,null,null,{"$f":"((G131*G130)+(I131*I130)+(K131*K130)+(M131*M130))/SUM(G131:N131)","v":10}]
[]
[]
[]
[]
[null,null,"Pattern of Dispatch and Power Flows"]
[]
[]
[null,null,null,null,null,"Pattern of Dispatch at Node 1"]
[]
[null,null,null,null,null,"Load (MW)",null,null,null,"Generation (MW)"]
[null,null,null,null,null,"Load Served",null,{"$f":"G77-H146","v":0},null,{"$f":"IF(LEN(D55)>5,LEFT(D55,3)&\".\",D55)","v":"Solar"},{"$f":"'Simplified Model Solver'!F52","v":0},{"$f":"\"/ \"&G66","v":"/ 0"}]
[null,null,null,null,null,"Lost Load",null,{"$f":"'Simplified Model Solver'!F62","v":0},null,{"$f":"IF(LEN(D56)>5,LEFT(D56,3),D56)","v":"Coal"},{"$f":"'Simplified Model Solver'!F53","v":0},{"$f":"\"/ \"&G67","v":"/ 0"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(LEN(D57)>5,LEFT(D57,3),D57)","v":"Gas"},{"$f":"'Simplified Model Solver'!F54","v":0},{"$f":"\"/ \"&G68","v":"/ 0"}]
[null,null,null,null,null,"Total",null,{"$f":"H146+H145","v":0},null,"Total",{"$f":"SUM(K145:L147)","v":0},{"$f":"\"/ \"&G69","v":"/ 0"}]
[]
[null,null,null,null,null,"Net Injection (MW):",null,null,{"$f":"'Simplified Model Solver'!F84","v":-0.01},null,"LMP ($)",{"$f":"G130","v":10},null,null,"Pattern of Dispatch at Node 4"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load (MW)",null,null,null,"Generation (MW)"]
[null,null,null,null,{"$f":"\"    \"&ABS('Simplified Model Solver'!E35)","v":"    0"},{"$f":"\"/ \"&G85&\" MW\"","v":"/ 100 MW"},null,null,null,null,{"$f":"ABS('Simplified Model Solver'!H27)","v":9.9999999999999985E-3},{"$f":"\"/ \"&K85&\" MW\"","v":"/ 100 MW"},null,null,"Load Served",null,{"$f":"M77-Q154","v":130},null,{"$f":"J145","v":"Solar"},{"$f":"'Simplified Model Solver'!I52","v":100},{"$f":"\"/ \"&M66","v":"/ 100"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lost Load",null,{"$f":"'Simplified Model Solver'!I62","v":0},null,{"$f":"J146","v":"Coal"},{"$f":"'Simplified Model Solver'!I53","v":30},{"$f":"\"/ \"&M67","v":"/ 100"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J147","v":"Gas"},{"$f":"'Simplified Model Solver'!I54","v":0},{"$f":"\"/ \"&M68","v":"/ 0"}]
[null,null,null,null,{"$f":"\" \"&_xlfn.IFS(ROUND('Simplified Model Solver'!E35,1)<0,\" à\"&\" à\"&\" à\",ROUND('Simplified Model Solver'!E35,1)=0,\"\",ROUND('Simplified Model Solver'!E35,1)>0,\" ß\"&\" ß\"&\" ß\")","v":" "},null,null,null,null,null,{"$f":"\" \"&_xlfn.IFS(ROUND('Simplified Model Solver'!H27,1)<0,\" à\"&\" à\"&\" à\",ROUND('Simplified Model Solver'!H27,1)=0,\"\",ROUND('Simplified Model Solver'!H27,1)>0,\" ß\"&\" ß\"&\" ß\")","v":" "},null,null,null,"Total",null,{"$f":"Q154+Q153","v":130},null,"Total",{"$f":"SUM(T153:U155)","v":130},{"$f":"\"/ \"&M69","v":"/ 200"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Injection (MW):",null,null,{"$f":"'Simplified Model Solver'!I84","v":0.03},null,"LMP ($)",{"$f":"M130","v":10}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"ABS('Simplified Model Solver'!J35)","v":0},{"$f":"\" / \"&I85&\" MW\"","v":" / 100 MW"},null,null,null,null,null,{"$f":"ABS('Simplified Model Solver'!P35)","v":0.03},{"$f":"\" / \"&M85&\" MW\"","v":" / 100 MW"}]
[]
[null,null,null,null,null,null,null,{"$f":"_xlfn.IFS(ROUND('Simplified Model Solver'!J35,1)>0,\" à\"&\" à\"&\" à\",ROUND('Simplified Model Solver'!J35,1)=0,\"\",ROUND('Simplified Model Solver'!J35,1)<0,\" ß\"&\" ß\"&\" ß\")","v":""},null,null,null,null,null,null,{"$f":"_xlfn.IFS(ROUND('Simplified Model Solver'!P35,1)>0,\" à\"&\" à\"&\" à\",ROUND('Simplified Model Solver'!P35,1)=0,\"\",ROUND('Simplified Model Solver'!P35,1),\" ß\"&\" ß\"&\" ß\")","v":""}]
[]
[]
[]
[null,null,null,"Pattern of Dispatch at Node 2",null,null,null,null,null,null,null,null,"Pattern of Dispatch at Node 3"]
[]
[null,null,null,"Load (MW)",null,null,null,"Generation (MW)",null,null,null,null,"Load (MW)",null,null,null,"Generation (MW)"]
[null,null,null,"Load Served",null,{"$f":"I77-F172","v":0},null,{"$f":"J145","v":"Solar"},{"$f":"'Simplified Model Solver'!G52","v":0},{"$f":"\"/ \"&I66","v":"/ 0"},null,null,"Load Served",null,{"$f":"K77-O172","v":0},null,{"$f":"J145","v":"Solar"},{"$f":"'Simplified Model Solver'!H52","v":0},{"$f":"\"/ \"&K66","v":"/ 0"}]
[null,null,null,"Lost Load",null,{"$f":"'Simplified Model Solver'!G62","v":0},null,{"$f":"J146","v":"Coal"},{"$f":"'Simplified Model Solver'!G53","v":0},{"$f":"\"/ \"&I67","v":"/ 0"},null,null,"Lost Load",null,{"$f":"'Simplified Model Solver'!H62","v":0},null,{"$f":"J146","v":"Coal"},{"$f":"'Simplified Model Solver'!H53","v":0},{"$f":"\"/ \"&K67","v":"/ 0"}]
[null,null,null,null,null,null,null,{"$f":"J147","v":"Gas"},{"$f":"'Simplified Model Solver'!G54","v":0},{"$f":"\"/ \"&I68","v":"/ 0"},null,null,null,null,null,null,{"$f":"J147","v":"Gas"},{"$f":"'Simplified Model Solver'!H54","v":0},{"$f":"\"/ \"&K68","v":"/ 0"}]
[null,null,null,"Total",null,{"$f":"F172+F171","v":0},null,"Total",{"$f":"SUM(I171:J173)","v":0},{"$f":"\"/ \"&I69","v":"/ 0"},null,null,"Total",null,{"$f":"O172+O171","v":0},null,"Total",{"$f":"SUM(R171:S173)","v":0},{"$f":"\"/ \"&K69","v":"/ 0"}]
[]
[null,null,null,"Net Injection (MW):",null,null,{"$f":"'Simplified Model Solver'!G84","v":-0.01},null,"LMP ($)",{"$f":"I130","v":10},null,null,"Net Injection (MW):",null,null,{"$f":"'Simplified Model Solver'!H84","v":-9.9999999999999985E-3},null,"LMP ($)",{"$f":"K130","v":10}]
[]
[]
[]
[]
[null,null,"Outcome at Each Node"]
[]
[null,null,null,"Node:","Node 3"]
[]
[null,null,null,null,null,null,"     Choose the node you would like to examine"]
[]
[null,null,null,"Locational Marginal Price ($)",null,null,null,null,{"$f":"INDEX('Simplified Model Solver'!$F$60:$I$60,1,MATCH($E$183,'Simplified Model Solver'!$F$47:$I$47,0))","v":10}]
[]
[null,null,null,"Generation (MW)",null,null,"MC ($)","Gen.","Capacity",null,"Load (MW)"]
[null,null,null,{"$f":"\"   \"&D66","v":"       Solar"},null,null,{"$f":"G55","v":0},{"$f":"INDEX('Simplified Model Solver'!$F52:$I52,1,MATCH($E$183,'Simplified Model Solver'!$F$47:$I$47,0))","v":0},{"$f":"INDEX('Simplified Model Solver'!$U53:$X53,1,MATCH($E$183,'Simplified Model Solver'!$U$49:$X$49,0))","v":0},null,"       Load Served",null,null,{"$f":"INDEX('Simplified Model Solver'!$U$58:$X$58,1,MATCH($E$183,'Simplified Model Solver'!$U$49:$X$49,0))","v":0}]
[null,null,null,{"$f":"\"   \"&D67","v":"       Coal"},null,null,{"$f":"G56","v":10},{"$f":"INDEX('Simplified Model Solver'!$F53:$I53,1,MATCH($E$183,'Simplified Model Solver'!$F$47:$I$47,0))","v":0},{"$f":"INDEX('Simplified Model Solver'!$U54:$X54,1,MATCH($E$183,'Simplified Model Solver'!$U$49:$X$49,0))","v":0},null,"       Lost Load",null,null,{"$f":"INDEX('Simplified Model Solver'!$U$57:$X$57,1,MATCH($E$183,'Simplified Model Solver'!$U$49:$X$49,0))","v":0}]
[null,null,null,{"$f":"\"   \"&D68","v":"       Gas"},null,null,{"$f":"G57","v":20},{"$f":"INDEX('Simplified Model Solver'!$F54:$I54,1,MATCH($E$183,'Simplified Model Solver'!$F$47:$I$47,0))","v":0},{"$f":"INDEX('Simplified Model Solver'!$U55:$X55,1,MATCH($E$183,'Simplified Model Solver'!$U$49:$X$49,0))","v":0}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H190:H192)","v":0},{"$f":"SUM(I190:I192)","v":0},null,"Load",null,{"$f":"N190+N191","v":0},null,null,"Net Injection (MW):",null,null,{"$f":"INDEX('Simplified Model Solver'!$F$84:$I$84,1,MATCH('Simplified Model'!E183,'Simplified Model Solver'!$F$47:$I$47,0))","v":-9.9999999999999985E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Financial Market Outcomes"]
[]
[]
[null,null,"Settlement Residue"]
[]
[null,null,null,null,null,null,"Node 1",null,"Node 2",null,"Node 3",null,"Node 4",null,"Total"]
[null,null,null,"Load (MW)",null,null,{"$f":"G131","v":0},null,{"$f":"I131","v":0},null,{"$f":"K131","v":0},null,{"$f":"M131","v":130},null,{"$f":"SUM(G214:N214)","v":130}]
[null,null,null,"VWAP ($)",null,null,{"$f":"$K$134","v":10},null,{"$f":"$K$134","v":10},null,{"$f":"$K$134","v":10},null,{"$f":"$K$134","v":10},null,{"$f":"$K$134","v":10}]
[null,null,null,"Total Revenue ($)",null,null,{"$f":"G214*G215","v":0},null,{"$f":"I214*I215","v":0},null,{"$f":"K214*K215","v":0},null,{"$f":"M214*M215","v":1300},null,{"$f":"SUM(G216:N216)","v":1300}]
[]
[null,null,null,null,null,null,"Node 1",null,"Node 2",null,"Node 3",null,"Node 4",null,"Total"]
[null,null,null,"Generation (MW)",null,null,{"$f":"K148","v":0},null,{"$f":"I174","v":0},null,{"$f":"R174","v":0},null,{"$f":"T156","v":130},null,{"$f":"SUM(G219:N219)","v":130}]
[null,null,null,"LMP ($)",null,null,{"$f":"G130","v":10},null,{"$f":"I130","v":10},null,{"$f":"K130","v":10},null,{"$f":"M130","v":10}]
[null,null,null,"Total Cost ($)",null,null,{"$f":"G219*G220","v":0},null,{"$f":"I219*I220","v":0},null,{"$f":"K219*K220","v":0},null,{"$f":"M219*M220","v":1300},null,{"$f":"SUM(G221:N221)","v":1300}]
[]
[null,null,null,"Settlement Residue ($)",null,null,{"$f":"O216-O221","v":0},null,null,"Settlement residue is calculated as the difference between what load pays for power and what generators get paid for power, or more formally, the sum of (flows on line times price differences on either side of the line) across the system."]
[]
[]
[]
[]
[null,null,"FTR Pay-Outs and Fair Value ($)"]
[]
[null,null,null,null,"From:","To:","VWAP",null,null,null,"To:","From:","VWAP"]
[null,null,null,null,"Node 1",null,{"$f":"MAX(G215-G220,0)","v":0},null,null,null,"Node 1",null,{"$f":"MAX(G220-G215,0)","v":0}]
[null,null,null,null,"Node 2",null,{"$f":"MAX(I215-I220,0)","v":0},null,null,null,"Node 2",null,{"$f":"MAX(I220-I215,0)","v":0}]
[null,null,null,null,"Node 3",null,{"$f":"MAX(K215-K220,0)","v":0},null,null,null,"Node 3",null,{"$f":"MAX(K220-K215,0)","v":0}]
[null,null,null,null,"Node 4",null,{"$f":"MAX(M215-M220,0)","v":0},null,null,null,"Node 4",null,{"$f":"MAX(M220-M215,0)","v":0}]
[]
[]
[]
[null,null,"Generator Financial Outcomes"]
[]
[]
[null,null,null,"Overview of Generation Across Nodes"]
[]
[null,null,null,"Node 1 Generation (MW)",null,null,null,"Node 2 Generation (MW)",null,null,null,"Node 3 Generation (MW)",null,null,null,"Node 4 Generation (MW)"]
[null,null,null,{"$f":"J145","v":"Solar"},0,"/ 0",null,{"$f":"H171","v":"Solar"},0,"/ 0",null,{"$f":"Q171","v":"Solar"},0,"/ 0",null,{"$f":"S153","v":"Solar"},100,"/ 100"]
[null,null,null,"Coal",0,"/ 0",null,"Coal",0,"/ 0",null,"Coal",0,"/ 0",null,"Coal",30,"/ 100"]
[null,null,null,"Gas",0,"/ 0",null,"Gas",0,"/ 0",null,"Gas",0,"/ 0",null,"Gas",0,"/ 0"]
[null,null,null,"Total",0,"/ 0",null,"Total",0,"/ 0",null,"Total",0,"/ 0",null,"Total",130,"/ 200"]
[]
[null,null,null,"LMP ($)",{"$f":"G220","v":10},null,null,"LMP ($)",{"$f":"I220","v":10},null,null,"LMP ($)",{"$f":"K220","v":10},null,null,"LMP ($)",{"$f":"M220","v":10}]
[]
[null,null,null,"VWAP ($)",null,{"$f":"G215","v":10}]
[]
[]
[]
[null,null,null,"Generator Financial Outcomes"]
[]
[null,null,null,"Node:",null,"Node 4"]
[null,null,null,null,null,null,null,"     Choose the node you would like to examine"]
[null,null,null,"Fuel:",null,"Gas"]
[null,null,null,null,null,null,null,"     Choose the generation fuel type you would like to examine"]
[null,null,null,"Capacity (MW):",null,0]
[null,null,null,null,null,null,null,"     Input the size of plant to examine up to the capacity at the node"]
[]
[null,null,null,"Note:  Please ensure you have updated the size of plant following selection of a different node or fuel type"]
[]
[]
[null,null,null,null,"Generation Capacity (MW)",null,null,null,{"$f":"F261","v":0}]
[null,null,null,null,"Percentage Dispatched",null,null,null,{"$f":"IF('Simplified Model Solver'!AB33=0,0,INDEX('Simplified Model Solver'!$F$52:$I$54,MATCH($F$259,'Simplified Model Solver'!$E$52:$E$54,0),MATCH($F$257,'Simplified Model Solver'!$F$47:$I$47,0))/'Simplified Model Solver'!AB33)","v":0}]
[null,null,null,null,"Generation (MW)",null,null,null,{"$f":"I268*I267","v":0}]
[]
[null,null,null,null,"LMP ($)",null,null,null,{"$f":"INDEX('Simplified Model Solver'!$F$60:$I$60,1,MATCH($F$257,'Simplified Model Solver'!$F$47:$I$47,0))","v":10}]
[null,null,null,null,"Generation Revenue ($)",null,null,null,{"$f":"I271*I269","v":0}]
[null,null,null,null,"Generation Cost ($)",null,null,null,{"$f":"INDEX($G$55:$G$57,MATCH($F$259,$D$55:$D$57,0))*I269","v":0}]
[null,null,null,null,"Profit ($)",null,null,null,{"$f":"I272-I273","v":0}]
[]
[]
[null,null,null,"Hedging Market"]
[]
[null,null,null,null,"Does the Generator Own a Swap?",null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,"     Choose whether the generator owns a swap"]
[null,null,null,null,"Strike Price of Swap :",null,null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,"     If Yes, input the strike price of the swap"]
[null,null,null,null,"Volume of Power Under Swap",null,null,null,null,80]
[null,null,null,null,null,null,null,null,null,null,null,"     If Yes, input the volume of generation under the swap"]
[]
[null,null,null,null,"Percentage Outturn Generation Under Contract",null,null,null,null,null,{"$f":"IF(I269=0,\"NA\",J283/I269)","v":"NA"}]
[]
[null,null,null,null,"Pay-Out on Swap ($)",null,null,{"$f":"IF(J279=\"No\",0,(J281-F251)*J283)","v":800},null,null,"The pay-out of the swap is determined by the difference between the strike price of the swap and the VWAP multiplied by the volume of power under the swap."]
[null,null,null,null,"VWAP ($)",null,null,{"$f":"F251","v":10}]
[null,null,null,null,"Updated Profit ($)",null,null,null,null,null,"In this case:",null,{"$f":"\"(Strike Price - VWAP) * Volume =\"","v":"(Strike Price - VWAP) * Volume ="},null,null,null,{"$f":"IF(J283=0,\"Volume Under Swap is Zero\",\"($\"&ROUND(J281,0)&\" - $\"&ROUND(F251,0)&\") * \"&ROUND(J283,0)&\" = $\"&ROUND(H288,0))","v":"($20 - $10) * 80 = $800"}]
[]
[null,null,null,"FTR Ownership"]
[]
[null,null,null,null,"Does the Generator Own a FTR?"]
[]
[null,null,null,null,null,"Type",null,"Volume"]
[null,null,null,null,"FTR 1","VWAP to Node 4",null,50,null,{"$f":"\"/ \"&INDEX('Simplified Model Solver'!$AL$32:$AL$40,MATCH('Simplified Model'!F297,'Simplified Model Solver'!$AJ$32:$AJ$40,0))","v":"/ 200"}]
[null,null,null,null,"FTR 2","None",null,0,null,{"$f":"\"/ \"&INDEX('Simplified Model Solver'!$AL$32:$AL$40,MATCH('Simplified Model'!F298,'Simplified Model Solver'!$AJ$32:$AJ$40,0))","v":"/ NA"},"Input the type of FTR and the MWs owned"]
[]
[]
[null,null,null,null,"Pay-Out on FTR 1 ($)",null,null,{"$f":"IF(F297=\"None\",\"NA\",INDEX('Simplified Model Solver'!$AK$32:$AK$40,MATCH(F297,'Simplified Model Solver'!$AJ$32:$AJ$40,0))*H297)","v":0},null,null,"The pay-out of an FTR is determined by the maximum of the difference in price between where the FTR is purchased to and from and zero, multiplied by the volume of power under the FTR."]
[null,null,null,null,"Pay-Out on FTR 2 ($)",null,null,{"$f":"IF(F298=\"None\",\"NA\",INDEX('Simplified Model Solver'!$AK$32:$AK$40,MATCH(F298,'Simplified Model Solver'!$AJ$32:$AJ$40,0))*H298)","v":"NA"}]
[null,null,null,null,"Final Profit ($)",null,null,{"$f":"H261+IF(H272=\"NA\",0,H272)+IF(H273=\"NA\",0,H273)","v":0},null,null,"In this case, for FTR 1:"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(\"&IF(RIGHT(F297,4)=\"VWAP\",\"VWAP\",RIGHT(F297,6)&\" LMP\")&\" - \"&IF(RIGHT(F297,4)=\"VWAP\",LEFT(F297,6)&\" LMP\",\"VWAP\")&\") * Volume =\"","v":"(Node 4 LMP - VWAP) * Volume ="},null,null,null,{"$f":"IF(H297=0,\"Volume Under FTR is Zero\",\"MAX ($\"&IF(RIGHT(F297,4)=\"VWAP\",ROUND(H289,0),ROUND(INDEX($G$220:$N$220,1,(MATCH(RIGHT(F297,6),$G$213:$N$213,0))),0))&\" - $\"&IF(RIGHT(F297,4)=\"VWAP\",ROUND(INDEX($G$220:$N$220,1,(MATCH(LEFT(F297,6),$G$213:$N$213,0))),0),ROUND(H289,0))&\", $0) * \"&ROUND(H297,0))&\" = $\"&ROUND(H301,0)","v":"MAX ($10 - $10, $0) * 50 = $0"}]
[]
[]
[]
[null,null,"Simulated Financial Outcome"]
[]
[]
[null,null,null,"Pressing the simulate button below will run the current model setup five times, and record the financial outcomes for the generator defined through the options above in each case.   Only load will vary across the runs, and will be higher or lower than originally specified by the percentage you select below. "]
[]
[null,null,null,null,"Run 1 ",null,"Run 2",null,"Run 3",null,"Run 4",null,"Run 5"]
[null,null,null,"Load ",-0.05,null,0.1,null,0.05,null,-0.1,null,-0.05]
[]
[]
[]
[null,null,null,null,null,null,null,"Base Run",null,"Run 1",null,"Run 2",null,"Run 3",null,"Run 4",null,"Run 5"]
[null,null,null,"Generation Capacity (MW)"]
[null,null,null,"Percentage Dispatched"]
[null,null,null,"Generation (MW)"]
[]
[null,null,null,"LMP ($)"]
[null,null,null,"Generation Revenue ($)"]
[null,null,null,"Generation Cost ($)"]
[null,null,null,"Profit ($)",null,null,null,{"$f":"H324-H325","v":0},null,{"$f":"J324-J325","v":0},null,{"$f":"L324-L325","v":0},null,{"$f":"N324-N325","v":0},null,{"$f":"P324-P325","v":0},null,{"$f":"R324-R325","v":0}]
[]
[null,null,null,"Pay-Out on Swap"]
[null,null,null,"Pay-Out on FTR 1 ($)"]
[null,null,null,"Pay-Out on FTR 2 ($)"]
[]
[null,null,null,"Profit Without FTR ($)",null,null,null,{"$f":"H328+H326","v":0},null,{"$f":"J328+J326","v":0},null,{"$f":"L328+L326","v":0},null,{"$f":"N328+N326","v":0},null,{"$f":"P328+P326","v":0},null,{"$f":"R328+R326","v":0}]
[null,null,null,"Profit With FTR ($)",null,null,null,{"$f":"SUM(H328:I330)+H326","v":0},null,{"$f":"SUM(J328:K330)+J326","v":0},null,{"$f":"SUM(L328:M330)+L326","v":0},null,{"$f":"SUM(N328:O330)+N326","v":0},null,{"$f":"SUM(P328:Q330)+P326","v":0},null,{"$f":"SUM(R328:S330)+R326","v":0}]
[]
[]
[]
[]
[null,null,null,"Profit Across Runs",null,null,null,null,null,null,null,null,"Generation and LMP Across Runs"]

{"sheet":"My Scenarios","index":2,"n_rows":84,"n_cols":36,"rows_kept":84,"cut":false,"hidden":false,"merged":[[21,3,21,9],[22,3,22,9],[18,3,19,9],[2,2,3,32],[20,3,20,9],[18,10,18,12],[18,13,18,15],[18,16,18,27],[18,28,18,31],[18,32,18,35],[18,2,19,2],[14,28,14,31],[14,32,14,35],[16,2,16,9],[14,10,14,12],[14,13,14,15],[34,3,34,9],[23,3,23,9],[24,3,24,9],[25,3,25,9],[26,3,26,9],[27,3,27,9],[28,3,28,9],[29,3,29,9],[30,3,30,9],[31,3,31,9],[32,3,32,9],[33,3,33,9],[57,3,57,9],[46,3,46,9],[35,3,35,9],[36,3,36,9],[37,3,37,9],[38,3,38,9],[39,3,39,9],[40,3,40,9],[41,3,41,9],[42,3,42,9],[43,3,43,9],[44,3,44,9],[45,3,45,9],[52,3,52,9],[53,3,53,9],[54,3,54,9],[55,3,55,9],[56,3,56,9],[47,3,47,9],[48,3,48,9],[49,3,49,9],[50,3,50,9],[51,3,51,9],[82,3,82,9],[83,3,83,9],[68,3,68,9],[69,3,69,9],[78,3,78,9],[76,28,76,31],[76,32,76,35],[79,3,79,9],[80,3,80,9],[81,3,81,9],[14,16,14,27],[76,2,77,2],[76,3,77,9],[65,3,65,9],[66,3,66,9],[67,3,67,9],[76,10,76,12],[76,13,76,15],[76,16,76,27],[59,3,59,9],[60,3,60,9],[61,3,61,9],[62,3,62,9],[63,3,63,9],[64,3,64,9],[58,3,58,9]]}
[]
[]
[null,null,"Simplified Model of Locational Marginal Pricing"]
[]
[]
[]
[]
[null,null,null,"My Saved Scenarios"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Gen. Names",null,null,"Marginal Costs of Gen#",null,null,"Gen Capacity (Node#Gen#)",null,null,null,null,null,null,null,null,null,null,null,"Load Across Nodes (L Node#)",null,null,null,"Transmission Capacity"]
[null,null,null,null,null,null,null,null,null,null,"Name 1","Name 2","Name 3","MC1","MC2","MC3","GC11","GC12","GC13","GC21","GC22","GC23","GC31","GC32","GC33","GC41","GC42","GC43","L1","L2","L3","L4","T12","T23","T31","T34"]
[null,null,"Current Model Inputs",null,null,null,null,null,null,null,{"$f":"'Simplified Model'!D55","v":"Solar"},{"$f":"'Simplified Model'!D56","v":"Coal"},{"$f":"'Simplified Model'!D57","v":"Gas"},{"$f":"'Simplified Model'!G55","v":0},{"$f":"'Simplified Model'!G56","v":10},{"$f":"'Simplified Model'!G57","v":20},{"$f":"'Simplified Model'!G66","v":0},{"$f":"'Simplified Model'!G67","v":0},{"$f":"'Simplified Model'!G68","v":0},{"$f":"'Simplified Model'!I66","v":0},{"$f":"'Simplified Model'!I67","v":0},{"$f":"'Simplified Model'!I68","v":0},{"$f":"'Simplified Model'!K66","v":0},{"$f":"'Simplified Model'!K67","v":0},{"$f":"'Simplified Model'!K68","v":0},{"$f":"'Simplified Model'!M66","v":100},{"$f":"'Simplified Model'!M67","v":100},{"$f":"'Simplified Model'!M68","v":0},{"$f":"'Simplified Model'!G77","v":0},{"$f":"'Simplified Model'!I77","v":0},{"$f":"'Simplified Model'!K77","v":0},{"$f":"'Simplified Model'!M77","v":130},{"$f":"'Simplified Model'!G85","v":100},{"$f":"'Simplified Model'!I85","v":100},{"$f":"'Simplified Model'!K85","v":100},{"$f":"'Simplified Model'!M85","v":100}]
[]
[null,null,"Scenario Number","Description",null,null,null,null,null,null,"Gen. Names",null,null,"Marginal Costs of Gen#",null,null,"Gen Capacity (Node#Gen#)",null,null,null,null,null,null,null,null,null,null,null,"Load Across Nodes (L Node#)",null,null,null,"Transmission Capacity"]
[null,null,null,null,null,null,null,null,null,null,"Name 1","Name 2","Name 3","MC1","MC2","MC3","GC11","GC12","GC13","GC21","GC22","GC23","GC31","GC32","GC33","GC41","GC42","GC43","L1","L2","L3","L4","T12","T23","T31","T34"]
[null,null,1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[null,null,16]
[null,null,17]
[null,null,18]
[null,null,19]
[null,null,20]
[null,null,21]
[null,null,22]
[null,null,23]
[null,null,24]
[null,null,25]
[null,null,26]
[null,null,27]
[null,null,28]
[null,null,29]
[null,null,30]
[null,null,31]
[null,null,32]
[null,null,33]
[null,null,34]
[null,null,35]
[null,null,36]
[null,null,37]
[null,null,38]
[null,null,39]
[null,null,40]
[null,null,41]
[null,null,42]
[null,null,43]
[null,null,44]
[null,null,45]
[null,null,46]
[null,null,47]
[null,null,48]
[null,null,49]
[null,null,50]
[]
[]
[]
[]
[null,null,null,"Pre-loaded Scenarios"]
[]
[null,null,"Scenario Number","Description",null,null,null,null,null,null,"Gen. Names",null,null,"Marginal Costs of Gen#",null,null,"Gen Capacity (Node#Gen#)",null,null,null,null,null,null,null,null,null,null,null,"Load Across Nodes",null,null,null,"Transmission Capacity"]
[null,null,null,null,null,null,null,null,null,null,"Name 1","Name 2","Name 3","MC1","MC2","MC3","GC11","GC12","GC13","GC21","GC22","GC23","GC31","GC32","GC33","GC41","GC42","GC43","L1","L2","L3","L4","T1","T2","T3","T4"]
[null,null,1,"One node dispatch",null,null,null,null,null,null,"Solar","Coal","Gas",0,10,20,0,0,0,0,0,0,0,0,0,100,100,0,0,0,0,130,100,100,100,100]
[null,null,2,"Two node dispatch",null,null,null,null,null,null,"Solar","Coal","Gas",0,10,20,0,0,0,0,0,0,0,50,50,100,50,50,0,0,65,130,100,100,100,100]
[null,null,3,"No congestion",null,null,null,null,null,null,"Solar","Coal","Gas",0,10,20,100,600,0,0,200,100,400,0,0,0,100,100,200,400,400,100,150,100,300,200]
[null,null,4,"Congestion on branch",null,null,null,null,null,null,"Solar","Coal","Gas",0,10,20,100,400,200,0,200,100,400,0,0,0,250,0,550,400,420,100,150,100,300,100]
[null,null,5,"Congestion on loop",null,null,null,null,null,null,"Solar","Coal","Gas",0,10,20,100,600,0,0,200,100,400,0,200,0,140,100,200,380,440,200,50,100,300,200]
[null,null,6,"Congestion on branch and loop",null,null,null,null,null,null,"Solar","Coal","Gas",0,10,20,100,600,0,0,200,100,400,0,200,0,140,100,200,380,440,60,50,100,300,20]

{"sheet":"Simplified Model Solver","index":3,"n_rows":107079,"n_cols":43,"rows_kept":4500,"cut":true,"hidden":true,"merged":[[6,26,6,33],[7,23,7,25],[7,26,7,27],[7,28,7,29],[7,30,7,31],[7,32,7,33],[9,23,9,25],[9,26,9,27],[9,28,9,29],[9,30,9,31],[9,32,9,33],[8,23,8,25],[8,26,8,27],[8,28,8,29],[8,30,8,31],[8,32,8,33],[18,30,18,31],[18,32,18,33],[10,23,10,25],[10,26,10,27],[10,28,10,29],[10,30,10,31],[10,32,10,33],[11,23,11,25],[11,26,11,27],[11,28,11,29],[11,30,11,31],[11,32,11,33],[13,23,13,27],[13,28,13,29],[18,26,18,27],[18,28,18,29],[19,23,19,25],[19,26,19,27],[19,28,19,29],[19,30,19,31],[19,32,19,33],[27,23,27,25],[27,26,27,27],[27,28,27,29],[27,30,27,31],[21,23,21,27],[21,28,21,29],[26,32,26,33],[27,32,27,33],[26,26,26,27],[26,28,26,29],[26,30,26,31],[22,36,22,37],[22,38,22,39],[22,40,22,41],[22,42,22,43],[13,36,13,37],[13,38,13,39],[13,40,13,41],[13,42,13,43],[16,36,16,37],[16,38,16,39],[16,40,16,41],[16,42,16,43],[6,36,6,37],[6,38,6,39],[6,40,6,41],[6,42,6,43],[19,36,19,37],[19,38,19,39],[19,40,19,41],[19,42,19,43],[7,36,7,37],[7,38,7,39],[7,40,7,41],[7,42,7,43],[10,36,10,37],[10,38,10,39],[10,40,10,41],[10,42,10,43]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[]
[null,null,null,null,"MODEL INPUTS"]
[null,null,"Cost",null,null,null,null,null,null,"TOTAL"]
[null,{"$f":"'Simplified Model'!D55","v":"Solar"},{"$f":"'Simplified Model'!G55","v":0},null,null,null,null,null,null,"Total load",{"$f":"C18+H18+N18+S18","v":130},null,null,null,null,null,null,null,null,null,null,null,null,"Randomise Macro",null,null,null,null,null,null,null,null,null,null,null,null,"Financial Outcomes Load Simulation"]
[null,{"$f":"'Simplified Model'!D56","v":"Coal"},{"$f":"'Simplified Model'!G56","v":10},null,null,null,null,null,null,"Total gen",{"$f":"C14+H14+N14+S14","v":200}]
[null,{"$f":"'Simplified Model'!D57","v":"Gas"},{"$f":"'Simplified Model'!G57","v":20}]
[null,"VoLL",15000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generation Capacity (MW)",null,null,null,null,null,null,null,null,"Base Run Load",200,null,380,null,440,null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Type",null,null,"Node 1",null,"Node 2",null,"Node 3",null,"Node 4",null,null,null,{"$f":"'Simplified Model'!G77","v":0},null,{"$f":"'Simplified Model'!I77","v":0},null,{"$f":"'Simplified Model'!K77","v":0},null,{"$f":"'Simplified Model'!M77","v":130}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RANDBETWEEN(0,500)","v":113},null,{"$f":"RANDBETWEEN(0,500)","v":284},null,{"$f":"RANDBETWEEN(0,500)","v":390},null,{"$f":"RANDBETWEEN(0,500)","v":253}]
[null,null,null,null,null,null,null,"T31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RANDBETWEEN(0,500)","v":61},null,{"$f":"RANDBETWEEN(0,500)","v":251},null,{"$f":"RANDBETWEEN(0,500)","v":170},null,{"$f":"RANDBETWEEN(0,500)","v":307},null,null,1,{"$f":"(1+'Simplified Model'!E314)","v":0.95}]
[null,null,null,null,null,null,null,{"$f":"'Simplified Model'!K85","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RANDBETWEEN(0,500)","v":1},null,{"$f":"RANDBETWEEN(0,500)","v":483},null,{"$f":"RANDBETWEEN(0,500)","v":182},null,{"$f":"RANDBETWEEN(0,500)","v":435},null,null,null,{"$f":"ROUND($AK10*AK$7,0)","v":190},null,{"$f":"ROUND($AK10*AM$7,0)","v":361},null,{"$f":"ROUND($AK10*AO$7,0)","v":418},null,{"$f":"ROUND($AK10*AQ$7,0)","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total (MW)"]
[null,null,"Node 1",null,null,null,null,"Node 2",null,null,null,null,null,"Node 3",null,null,null,null,"Node 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"(1+'Simplified Model'!G314)","v":1.1000000000000001}]
[null,"Total Gen",{"$f":"SUM(C15:C17)","v":0},null,null,null,"Total Gen",{"$f":"SUM(H15:H17)","v":0},null,null,null,null,"Total Gen",{"$f":"SUM(N15:N17)","v":0},null,null,null,"Total Gen",{"$f":"SUM(S15:S17)","v":200},null,null,null,null,"Total Generation Across System (MW)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AK13*AK$7,0)","v":220},null,{"$f":"ROUND($AK13*AM$7,0)","v":418},null,{"$f":"ROUND($AK13*AO$7,0)","v":484},null,{"$f":"ROUND($AK13*AQ$7,0)","v":66}]
[null,{"$f":"$B$4","v":"Solar"},{"$f":"'Simplified Model'!G66","v":0},null,null,null,{"$f":"$B$4","v":"Solar"},{"$f":"'Simplified Model'!I66","v":0},null,null,null,null,{"$f":"$B$4","v":"Solar"},{"$f":"'Simplified Model'!K66","v":0},null,null,null,{"$f":"$B$4","v":"Solar"},{"$f":"'Simplified Model'!M66","v":100}]
[null,{"$f":"$B$5","v":"Coal"},{"$f":"'Simplified Model'!G67","v":0},null,{"$f":"'Simplified Model'!G85","v":100},null,{"$f":"$B$5","v":"Coal"},{"$f":"'Simplified Model'!I67","v":0},null,{"$f":"'Simplified Model'!I85","v":100},null,null,{"$f":"$B$5","v":"Coal"},{"$f":"'Simplified Model'!K67","v":0},null,{"$f":"'Simplified Model'!M85","v":100},null,{"$f":"$B$5","v":"Coal"},{"$f":"'Simplified Model'!M67","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"(1+'Simplified Model'!I314)","v":1.05}]
[null,{"$f":"$B$6","v":"Gas"},{"$f":"'Simplified Model'!G68","v":0},null,"T12",null,{"$f":"$B$6","v":"Gas"},{"$f":"'Simplified Model'!I68","v":0},null,"T23",null,null,{"$f":"$B$6","v":"Gas"},{"$f":"'Simplified Model'!K68","v":0},null,"T34",null,{"$f":"$B$6","v":"Gas"},{"$f":"'Simplified Model'!M68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AK16*AK$7,0)","v":210},null,{"$f":"ROUND($AK16*AM$7,0)","v":399},null,{"$f":"ROUND($AK16*AO$7,0)","v":462},null,{"$f":"ROUND($AK16*AQ$7,0)","v":63}]
[null,"Load",{"$f":"'Simplified Model'!G77","v":0},null,null,null,"Load",{"$f":"'Simplified Model'!I77","v":0},null,null,null,null,"Load",{"$f":"'Simplified Model'!K77","v":0},null,null,null,"Load",{"$f":"'Simplified Model'!M77","v":130}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Node 1",null,"Node 2",null,"Node 3",null,"Node 4",null,null,4,{"$f":"(1+'Simplified Model'!K314)","v":0.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load (MW)",null,null,{"$f":"RANDBETWEEN(0,850)","v":39},null,{"$f":"RANDBETWEEN(0,850)","v":456},null,{"$f":"RANDBETWEEN(0,850)","v":208},null,{"$f":"RANDBETWEEN(0,850)","v":444},null,null,null,{"$f":"ROUND($AK19*AK$7,0)","v":180},null,{"$f":"ROUND($AK19*AM$7,0)","v":342},null,{"$f":"ROUND($AK19*AO$7,0)","v":396},null,{"$f":"ROUND($AK19*AQ$7,0)","v":54}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Load Across System (MW)",null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"(1+'Simplified Model'!M314)","v":0.95}]
[null,null,null,null,"MODEL RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AK22*AK$7,0)","v":190},null,{"$f":"ROUND($AK22*AM$7,0)","v":361},null,{"$f":"ROUND($AK22*AO$7,0)","v":418},null,{"$f":"ROUND($AK22*AQ$7,0)","v":57}]
[null,null,null,null,null,null,null,null,null,"REGION "]
[null,null,null,null,null,null,null,null,null,"VWAP",{"$f":"((C41*C36)+(H41*H36)+(N41*N36)+(S41*S36))/(C36+H36+N36+S36)","v":10}]
[null,null,null,null,null,null,null,{"$f":"IF(ROUND(ABS(H27)-ABS(H11),4)=0,\"CONGESTED\",\"UNCONGESTED\")","v":"UNCONGESTED"}]
[null,null,null,null,null,null,null,{"$f":"H61","v":9.9999999999999985E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T12",null,"T23",null,"T31",null,"T34"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity (MW)",null,null,{"$f":"RANDBETWEEN(0,500)","v":427},null,{"$f":"RANDBETWEEN(0,500)","v":396},null,{"$f":"RANDBETWEEN(0,500)","v":232},null,{"$f":"RANDBETWEEN(0,500)","v":148}]
[null,1,null,null,null,null,2,null,null,null,null,null,3,null,null,null,null,4]
[null,"Total Gen",{"$f":"SUM(C31:C33)","v":0},null,null,null,"Total Gen",{"$f":"SUM(H31:H33)","v":0},null,null,null,null,"Total Gen",{"$f":"SUM(N31:N33)","v":0},null,null,null,"Total Gen",{"$f":"SUM(S31:S33)","v":130}]
[null,{"$f":"$B$4","v":"Solar"},{"$f":"F52","v":0},null,null,null,{"$f":"$B$4","v":"Solar"},{"$f":"G52","v":0},null,null,null,null,{"$f":"$B$4","v":"Solar"},{"$f":"H52","v":0},null,null,null,{"$f":"$B$4","v":"Solar"},{"$f":"I52","v":100},null,null,null,null,"Data Validation",null,null,null,null,null,null,null,null,null,null,null,"FTR","Payout","Capacity",null,-0.25,"<- Load Adjustments"]
[null,{"$f":"$B$5","v":"Coal"},{"$f":"F53","v":0},null,null,null,{"$f":"$B$5","v":"Coal"},{"$f":"G53","v":0},null,null,null,null,{"$f":"$B$5","v":"Coal"},{"$f":"H53","v":0},null,null,null,{"$f":"$B$5","v":"Coal"},{"$f":"I53","v":30},null,null,null,null,"Nodes:",null,"Fuel:",null,"Max capacity of fuel choice",null,null,null,null,null,null,null,"Node 1 to VWAP",{"$f":"'Simplified Model'!G231","v":0},{"$f":"C14","v":0},null,-0.2]
[null,{"$f":"$B$6","v":"Gas"},{"$f":"F54","v":0},null,null,null,{"$f":"$B$6","v":"Gas"},{"$f":"G54","v":0},null,null,null,null,{"$f":"$B$6","v":"Gas"},{"$f":"H54","v":0},null,null,null,{"$f":"$B$6","v":"Gas"},{"$f":"I54","v":0},null,null,null,null,"Node 1",null,{"$f":"'Simplified Model'!D55","v":"Solar"},null,{"$f":"INDEX('Simplified Model Solver'!$AC$35:$AF$37,MATCH('Simplified Model'!F259,'Simplified Model Solver'!$AB$35:$AB$37,0),MATCH('Simplified Model'!F257,'Simplified Model Solver'!AC34:AF34,0))","v":0},null,null,null,null,null,null,null,"Node 2 to VWAP",{"$f":"'Simplified Model'!G232","v":0},{"$f":"H14","v":0},null,-0.15]
[null,"Spare",{"$f":"C14-C30","v":0},null,null,null,"Spare",{"$f":"H14-H30","v":0},null,null,null,null,"Spare",{"$f":"N14-N30","v":0},null,null,null,"Spare",{"$f":"S14-S30","v":70},null,null,null,null,"Node 2",null,{"$f":"'Simplified Model'!D56","v":"Coal"},null,null,{"$f":"F47","v":"Node 1"},{"$f":"G47","v":"Node 2"},{"$f":"H47","v":"Node 3"},{"$f":"I47","v":"Node 4"},null,null,null,"Node 3 to VWAP",{"$f":"'Simplified Model'!G233","v":0},{"$f":"N14","v":0},null,-0.1]
[null,"VoLL",{"$f":"F55","v":0},null,{"$f":"ROUND(F61,0)","v":0},null,"VoLL",{"$f":"G55","v":0},null,{"$f":"ROUND(G61,0)","v":0},null,null,"VoLL",{"$f":"H55","v":0},null,{"$f":"I61","v":-0.03},null,"VoLL",{"$f":"I55","v":0},null,null,null,null,"Node 3",null,{"$f":"'Simplified Model'!D57","v":"Gas"},null,{"$f":"E52","v":"Solar"},{"$f":"'Simplified Model'!G66","v":0},{"$f":"'Simplified Model'!I66","v":0},{"$f":"'Simplified Model'!K66","v":0},{"$f":"'Simplified Model'!M66","v":100},null,null,null,"Node 4 to VWAP",{"$f":"'Simplified Model'!G234","v":0},{"$f":"S14","v":200},null,-0.05]
[null,"Load",{"$f":"C18","v":0},null,{"$f":"IF(ROUND(ABS(E35)-ABS(E16),4)=0,\"CONGESTED\",\"UNCONGESTED\")","v":"UNCONGESTED"},null,"Load",{"$f":"H18","v":0},null,{"$f":"IF(ROUND(ABS(J35)-ABS(J16),4)=0,\"CONGESTED\",\"UNCONGESTED\")","v":"UNCONGESTED"},null,null,"Load",{"$f":"N18","v":0},null,{"$f":"IF(ROUND(ABS(P35)-ABS(P16),4)=0,\"CONGESTED\",\"UNCONGESTED\")","v":"UNCONGESTED"},null,"Load",{"$f":"S18","v":130},null,null,null,null,"Node 4",null,null,null,{"$f":"E53","v":"Coal"},{"$f":"'Simplified Model'!G67","v":0},{"$f":"'Simplified Model'!I67","v":0},{"$f":"'Simplified Model'!K67","v":0},{"$f":"'Simplified Model'!M67","v":100},null,null,null,"VWAP to Node 1",{"$f":"'Simplified Model'!M231","v":0},{"$f":"C14","v":0},null,0]
[null,"Power",{"$f":"F49","v":0.01},null,null,null,"Power",{"$f":"G49","v":0.01},null,null,null,null,"Power",{"$f":"H49","v":9.9999999999999985E-3},null,null,null,"Power",{"$f":"I49","v":129.97},null,null,null,null,"Hedging:",null,null,null,{"$f":"E54","v":"Gas"},{"$f":"'Simplified Model'!G68","v":0},{"$f":"'Simplified Model'!I68","v":0},{"$f":"'Simplified Model'!K68","v":0},{"$f":"'Simplified Model'!M68","v":0},null,null,null,"VWAP to Node 2",{"$f":"'Simplified Model'!M232","v":0},{"$f":"H14","v":0},null,0.05]
[null,"Imports",{"$f":"F57","v":0.01},null,null,null,"Imports",{"$f":"G57","v":0.01},null,null,null,null,"Imports",{"$f":"H57","v":9.9999999999999985E-3},null,null,null,"Imports",{"$f":"I57","v":0},null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,"VWAP to Node 3",{"$f":"'Simplified Model'!M233","v":0},{"$f":"N14","v":0},null,0.1]
[null,"Exports",{"$f":"F56","v":0},null,null,null,"Exports",{"$f":"G56","v":0},null,null,null,null,"Exports",{"$f":"H56","v":0},null,null,null,"Exports",{"$f":"I56","v":0.03},null,null,null,null,"No",null,null,null,"Lookup on Nodes",null,null,null,null,null,null,null,"VWAP to Node 4",{"$f":"'Simplified Model'!M234","v":0},{"$f":"S14","v":200},null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Node 1",null,"Node 2",null,"Node 3",null,"Node 4",null,"None",0,"NA",null,0.2]
[null,"LMP",{"$f":"F60","v":10},null,null,null,"LMP",{"$f":"G60","v":10},null,null,null,null,"LMP",{"$f":"H60","v":10},null,null,null,"LMP",{"$f":"I60","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
[]
[]
[]
[]
[null,null,"PROCESS",null,null,"Node 1","Node 2","Node 3","Node 4",null,null,null,null,null,null,null,null,null,null,"Input Summary",null,null,null,null,null,null,"Graph Data",null,null,null,null,null,null,null,null,"Financial Graphs"]
[null,null,null,null,"Load",{"$f":"C18","v":0},{"$f":"H18","v":0},{"$f":"N18","v":0},{"$f":"S18","v":130},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supply at Node",null,null,null,null,null,null,null,null,null,"Base",1,2,3,4,5]
[null,null,null,null,"Power",{"$f":"F51+F55-F58","v":0.01},{"$f":"G51+G55-G58","v":0.01},{"$f":"H51+H55-H58","v":9.9999999999999985E-3},{"$f":"I51+I55-I58","v":129.97},null,null,null,null,null,null,null,null,null,null,null,"Node 1","Node 2","Node 3","Node 4",null,null,0,{"$f":"'Simplified Model Solver'!AD62","v":0},{"$f":"'Simplified Model Solver'!AE62","v":10},{"$f":"'Simplified Model Solver'!AF62","v":20},{"$f":"'Simplified Model Solver'!AG62","v":14000},null,"Load",null,null,"Profit Without FTR",{"$f":"ROUND('Simplified Model'!H332,0)","v":0},{"$f":"ROUND('Simplified Model'!J332,0)","v":0},{"$f":"ROUND('Simplified Model'!L332,0)","v":0},{"$f":"ROUND('Simplified Model'!N332,0)","v":0},{"$f":"ROUND('Simplified Model'!P332,0)","v":0},{"$f":"ROUND('Simplified Model'!R332,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Simplified Model Solver'!AD63","v":0},{"$f":"'Simplified Model Solver'!AE63+AB50","v":0},{"$f":"'Simplified Model Solver'!AF63+AC50","v":0},{"$f":"'Simplified Model Solver'!AG63","v":"∞"},null,{"$f":"MAX(AG53,'Simplified Model'!M193)+1","v":1},0,null,"Profit With FTR",{"$f":"ROUND('Simplified Model'!H333,0)","v":0},{"$f":"ROUND('Simplified Model'!J333,0)","v":0},{"$f":"ROUND('Simplified Model'!L333,0)","v":0},{"$f":"ROUND('Simplified Model'!N333,0)","v":0},{"$f":"ROUND('Simplified Model'!P333,0)","v":0},{"$f":"ROUND('Simplified Model'!R333,0)","v":0}]
[null,null,null,null,"Gen",{"$f":"SUM(F52:F54)","v":0},{"$f":"SUM(G52:G54)","v":0},{"$f":"SUM(H52:H54)","v":0},{"$f":"SUM(I52:I54)","v":130},null,null,null,null,null,null,null,null,null,null,"Load",{"$f":"C18","v":0},{"$f":"H18","v":0},{"$f":"N18","v":0},{"$f":"S18","v":130},null,null,"Creating Merit Curve",null,null,null,null,null,{"$f":"AG50","v":1},1,null,"Generation",{"$f":"ROUND('Simplified Model'!H321,0)","v":0},{"$f":"ROUND('Simplified Model'!J321,0)","v":0},{"$f":"ROUND('Simplified Model'!L321,0)","v":0},{"$f":"ROUND('Simplified Model'!N321,0)","v":0},{"$f":"ROUND('Simplified Model'!P321,0)","v":0},{"$f":"ROUND('Simplified Model'!R321,0)","v":0}]
[null,null,null,null,{"$f":"$B$4","v":"Solar"},{"$f":"ROUND(F69,1)","v":0},{"$f":"ROUND(G69,1)","v":0},0,100,null,null,null,null,null,null,null,null,null,null,"Gen",{"$f":"SUM(U53:U55)","v":0},{"$f":"SUM(V53:V55)","v":0},{"$f":"SUM(W53:W55)","v":0},{"$f":"SUM(X53:X55)","v":200},null,null,{"$f":"AA50","v":0},{"$f":"AB49","v":0},{"$f":"AA53","v":0},{"$f":"AB49","v":0},{"$f":"AC55","v":0},{"$f":"AD55","v":0},"Load + Exports",null,null,"LMP",{"$f":"ROUND('Simplified Model'!H323,0)","v":0},{"$f":"ROUND('Simplified Model'!J323,0)","v":0},{"$f":"ROUND('Simplified Model'!L323,0)","v":0},{"$f":"ROUND('Simplified Model'!N323,0)","v":0},{"$f":"ROUND('Simplified Model'!P323,0)","v":0},{"$f":"ROUND('Simplified Model'!R323,0)","v":0}]
[null,null,null,null,{"$f":"$B$5","v":"Coal"},{"$f":"ROUND(F70,1)","v":0},0,0,30,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$4","v":"Solar"},{"$f":"C15","v":0},{"$f":"H15","v":0},{"$f":"N15","v":0},{"$f":"S15","v":100},null,null,{"$f":"AB50","v":0},{"$f":"AB49","v":0},0,{"$f":"AC49","v":10},{"$f":"AC52","v":0},{"$f":"AD52","v":0},{"$f":"'Simplified Model'!M193+AF67","v":0},0]
[null,null,null,null,{"$f":"$B$6","v":"Gas"},{"$f":"ROUND(F71,1)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$5","v":"Coal"},{"$f":"C16","v":0},{"$f":"H16","v":0},{"$f":"N16","v":0},{"$f":"S16","v":100},null,null,{"$f":"AC50","v":0},{"$f":"AC49","v":10},0,{"$f":"AD49","v":20},{"$f":"AC56","v":0},{"$f":"AD56","v":10},{"$f":"AG53","v":0},1]
[null,null,null,null,"VoLL",{"$f":"ROUND(F72,1)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$6","v":"Gas"},{"$f":"C17","v":0},{"$f":"H17","v":0},{"$f":"N17","v":0},{"$f":"S17","v":0},null,null,{"$f":"AD50","v":0},{"$f":"AD49","v":20},0,{"$f":"AB49","v":0},{"$f":"AC53","v":0},{"$f":"AD53","v":10},"Load Net of Imports"]
[null,null,null,null,"Exports",{"$f":"MAX(F58,0)","v":0},{"$f":"MAX(G58,0)","v":0},{"$f":"MAX(H58,0)","v":0},{"$f":"MAX(I58,0)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA52","v":0},0,0,{"$f":"AC49","v":10},{"$f":"AC57","v":0},{"$f":"AD57","v":20},{"$f":"AG50-AF69","v":0.99},0]
[null,null,null,null,"Imports",{"$f":"-MIN(0,F58)","v":0.01},{"$f":"-MIN(0,G58)","v":0.01},{"$f":"-MIN(0,H58)","v":9.9999999999999985E-3},{"$f":"-MIN(0,I58)","v":0},null,null,null,null,null,null,null,null,null,null,"VoLL",{"$f":"F62","v":0},{"$f":"G62","v":0},{"$f":"H62","v":0},{"$f":"I62","v":0},null,null,0,0,0,{"$f":"AD49","v":20},{"$f":"AC54","v":0},{"$f":"AD54","v":20},{"$f":"AG56","v":0.99},1]
[null,null,null,null,"NX",{"$f":"F84","v":-0.01},{"$f":"G84","v":-0.01},{"$f":"H84","v":-9.9999999999999985E-3},{"$f":"I84","v":0.03},null,null,null,null,null,null,null,null,null,null,"Load",{"$f":"U51-U57","v":0},{"$f":"V51-V57","v":0},{"$f":"W51-W57","v":0},{"$f":"X51-X57","v":130},null,null,0,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,20,null,null,null,null,{"$f":"ROUND((MAX(AG51,AE57)+0.1*MAX(AG51,AE57))/100,0)*100","v":0},0]
[null,null,null,null,"LMP",{"$f":"ROUND(N93,1)","v":10},{"$f":"ROUND(N94,1)","v":10},{"$f":"ROUND(N95,1)","v":10},{"$f":"ROUND(N96,1)","v":10},null,null,null,null,null,null,null,null,null,null,"SR",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG59","v":0},{"$f":"AH59","v":0}]
[null,null,"Line flow without VoLL",null,null,{"$f":"F87","v":0},{"$f":"G87","v":-9.9999999999999985E-3},{"$f":"H87","v":9.9999999999999985E-3},{"$f":"I87","v":-0.03}]
[null,null,"Total VoLL",null,null,{"$f":"F72","v":0},{"$f":"G72","v":0},{"$f":"H72","v":0},{"$f":"I72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MC ($):",null,{"$f":"MIN('Simplified Model'!G55:I57)","v":0},{"$f":"MEDIAN('Simplified Model'!G55:I57)","v":10},{"$f":"MAX('Simplified Model'!G55:I57)","v":20},14000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Generation to \"&'Simplified Model'!E183","v":"Generation to Node 3"},null,{"$f":"INDEX('Simplified Model'!$I$190:$I$192,MATCH(AD62,'Simplified Model'!$G$190:$G$192,0))","v":0},{"$f":"INDEX('Simplified Model'!$I$190:$I$192,MATCH(AE62,'Simplified Model'!$G$190:$G$192,0))","v":0},{"$f":"INDEX('Simplified Model'!$I$190:$I$192,MATCH(AF62,'Simplified Model'!$G$190:$G$192,0))","v":0},"∞"]
[null,null,"Model Decision Variables",null,null,1,2,3,4]
[null,null,null,null,"Load",{"$f":"C18+$F$66","v":0.01},{"$f":"H18+$F$66","v":0.01},{"$f":"N18+$F$66","v":0.01},{"$f":"S18+$F$66","v":130.01}]
[null,null,null,null,"Increment",0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flows From Other Nodes (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Exports",null,null,null,{"$f":"INDEX('Simplified Model Solver'!$F$56:$I$56,1,MATCH('Simplified Model'!$E$183,'Simplified Model Solver'!$F$47:$I$47,0))","v":0}]
[null,null,null,null,"Solution",{"$f":"SUM(F69:F72)","v":0},{"$f":"SUM(G69:G72)","v":0},{"$f":"SUM(H69:H72)","v":0},{"$f":"SUM(I69:I72)","v":130.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"               LMP at Exporting Node ($)",null,null,null,{"$f":"MIN(INDEX($F$60:$I$60,1,MATCH('Simplified Model'!E183,$F$47:$I$47,0)),AE49)","v":10}]
[null,null,null,null,{"$f":"$B$4","v":"Solar"},0,0,0,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Imports",null,null,null,{"$f":"INDEX('Simplified Model Solver'!$F$57:$I$57,1,MATCH('Simplified Model'!$E$183,'Simplified Model Solver'!$F$47:$I$47,0))","v":9.9999999999999985E-3}]
[null,null,null,null,{"$f":"$B$5","v":"Coal"},0,0,0,30.04]
[null,null,null,null,{"$f":"$B$6","v":"Gas"},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Flows",null,null,null,{"$f":"AF67-AF69","v":-9.9999999999999985E-3}]
[null,null,null,null,"VoLL",0,0,0,0]
[]
[null,null,null,"EXPORTS","To:"]
[null,null,null,"From:","x1",null,0,0,0]
[null,null,null,null,"x2",0,null,0,0]
[null,null,null,null,"x3",0.01,0.01,null,0]
[null,null,null,null,"x4",0,0,0.03]
[]
[null,null,null,null,"Exports",{"$f":"SUM(G75:I75)","v":0},{"$f":"SUM(F76,H76,I76)","v":0},{"$f":"SUM(F77,G77,I77)","v":0.02},{"$f":"SUM(F78:H78)","v":0.03}]
[null,null,null,null,"Imports",{"$f":"SUM(F76:F78)","v":0.01},{"$f":"SUM(G77:G78,G75)","v":0.01},{"$f":"SUM(H75:H76,H78)","v":0.03},{"$f":"SUM(I75:I77)","v":0}]
[]
[null,null,null,"Net Injection",null,"x1","x2","x3","x4"]
[null,null,null,null,null,{"$f":"F80-F81","v":-0.01},{"$f":"G80-G81","v":-0.01},{"$f":"H80-H81","v":-9.9999999999999985E-3},{"$f":"I80-I81","v":0.03}]
[]
[null,null,null,null,null,"T12","T23","T31","T34"]
[null,null,null,null,"Net ",{"$f":"(-2/3*G84)-(1/3*H84)-(1/3*I84)","v":0},{"$f":"(1/3*G84)-(1/3*H84)-(1/3*I84)","v":-9.9999999999999985E-3},{"$f":"(1/3*G84)+(2/3*H84)+(2/3*I84)","v":9.9999999999999985E-3},{"$f":"-I84","v":-0.03}]
[null,null,null,null,"Transmission :",{"$f":"SUM(ABS(F87),ABS(G87),ABS(H87),ABS(I87))","v":4.9999999999999996E-2}]
[]
[null,null,null,"Objective function to min costs:",null,null,null,{"$f":"(SUM(F69:I69)*C4)+(SUM(F70:I70)*C5)+(SUM(F71:I71)*C6)+(SUM(F72:I72)*C7)+(0.001*F88)","v":300.40004999999996}]
[null,null,null,null,null,null,null,null,null,null,null,"Deriving LMPs from Duals on Constraints"]
[null,null,null,null,null,"Power Constraints",null,null,null,null,null,"Duals","Node","LMP"]
[null,null,null,null,null,null,"load (exports and load) 1 = power (imports and gen) 1",{"$f":"F80+F65-F68-F81","v":0},"=",0,null,{"$f":"INDEX($B$137:$B$223,MATCH(\"H93=J93\",$A$137:$A$223,0))","v":0},1,{"$f":"$L$97-L93","v":10.002333}]
[null,null,null,null,null,null,"load 2 = power 2",{"$f":"G80+G65-G68-G81","v":0},"=",0,null,{"$f":"INDEX($B$137:$B$223,MATCH(\"H94=J94\",$A$137:$A$223,0))","v":0},2,{"$f":"$L$97-L94","v":10.002333}]
[null,null,null,null,null,null,"load 3 = power 3",{"$f":"H80+H65-H68-H81","v":0},"=",0,null,{"$f":"INDEX($B$137:$B$223,MATCH(\"H95=J95\",$A$137:$A$223,0))","v":1.3333333E-3},3,{"$f":"$L$97-L95","v":10.0009996667}]
[null,null,null,null,null,null,"load 4 = power 4",{"$f":"I80+I65-I68-I81","v":0},"=",0,null,{"$f":"INDEX($B$137:$B$223,MATCH(\"H96=J96\",$A$137:$A$223,0))","v":2.3333334000000001E-3},4,{"$f":"$L$97-L96","v":9.9999996666000008}]
[null,null,null,null,null,null,"system power",{"$f":"F68+G68+H68+I68","v":130.04},"=",{"$f":"F65+G65+H65+I65","v":130.04},null,{"$f":"INDEX($B$137:$B$223,MATCH(\"H97=J97\",$A$137:$A$223,0))","v":10.002333}]
[]
[null,null,null,null,null,"Export Non-negativity Constraints"]
[null,null,null,null,null,null,"x1 x2",{"$f":"G75","v":0},">=",0]
[null,null,null,null,null,null,"x1 x3",{"$f":"H75","v":0},">=",0]
[null,null,null,null,null,null,"x1 x4",{"$f":"I75","v":0},">=",0]
[null,null,null,null,null,null,"x2 x1",{"$f":"F76","v":0},">=",0]
[null,null,null,null,null,null,"x2 x3",{"$f":"H76","v":0},">=",0]
[null,null,null,null,null,null,"x2 x4",{"$f":"I76","v":0},">=",0]
[null,null,null,null,null,null,"x3 x1",{"$f":"F77","v":0.01},">=",0]
[null,null,null,null,null,null,"x3 x2",{"$f":"G77","v":0.01},">=",0]
[null,null,null,null,null,null,"x3 x4",{"$f":"I77","v":0},">=",0]
[null,null,null,null,null,null,"x4  x1",{"$f":"F78","v":0},">=",0]
[null,null,null,null,null,null,"x4 x2",{"$f":"G78","v":0},">=",0]
[null,null,null,null,null,null,"x4 x3",{"$f":"H78","v":0.03},">=",0]
[]
[null,null,null,null,null,"Transmission Constraints"]
[null,null,null,null,null,"T12",null,{"$f":"F87","v":0},"<=",{"$f":"E16","v":100}]
[null,null,null,null,null,"T23",null,{"$f":"G87","v":-9.9999999999999985E-3},"<=",{"$f":"J16","v":100}]
[null,null,null,null,null,"T31",null,{"$f":"H87","v":9.9999999999999985E-3},"<=",{"$f":"H11","v":100}]
[null,null,null,null,null,"T34",null,{"$f":"I87","v":-0.03},"<=",{"$f":"P16","v":100}]
[]
[null,null,null,null,null,"T12",null,{"$f":"F87","v":0},">=",{"$f":"-J114","v":-100}]
[null,null,null,null,null,"T23",null,{"$f":"G87","v":-9.9999999999999985E-3},">=",{"$f":"-J115","v":-100}]
["Model ->",{"$f":"MIN($H$90)","v":300.40004999999996},null,null,null,"T31",null,{"$f":"H87","v":9.9999999999999985E-3},">=",{"$f":"-J116","v":-100}]
[null,{"$f":"COUNT($F$69:$I$72,$G$75,$H$75,$I$75,$F$76,$H$76,$I$76,$F$77,$G$77,$I$77,$F$78,$G$78,$H$78)","v":28},null,null,null,"T34",null,{"$f":"I87","v":-0.03},">=",{"$f":"-J117","v":-100}]
[null,{"$f":"$H$100:$H$111>=$J$100:$J$111","v":true}]
[null,{"$f":"$H$114:$H$117<=$J$114:$J$117","v":true},null,null,null,"Generation Capacity Constraints"]
[null,{"$f":"$H$119:$H$122>=$J$119:$J$122","v":true},null,null,null,null,"x1s",{"$f":"F69","v":0},"<=",{"$f":"C15","v":0}]
[null,{"$f":"$H$125:$H$140<=$J$125:$J$140","v":true},null,null,null,null,"x1c",{"$f":"F70","v":0},"<=",{"$f":"C16","v":0}]
[null,{"$f":"$H$142:$H$157>=$J$142:$J$157","v":true},null,null,null,null,"x1g",{"$f":"F71","v":0},"<=",{"$f":"C17","v":0}]
[null,{"$f":"$H$93:$H$97=$J$93:$J$97","v":true},null,null,null,null,"x2s",{"$f":"G69","v":0},"<=",{"$f":"H15","v":0}]
[null,{"$f":"{32767,32767,0.0000000001,0.01,TRUE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},null,null,null,null,"x2c",{"$f":"G70","v":0},"<=",{"$f":"H16","v":0}]
[null,{"$f":"{0,0,2,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},null,null,null,null,"x2g",{"$f":"G71","v":0},"<=",{"$f":"H17","v":0}]
[null,null,null,null,null,null,"x3s",{"$f":"H69","v":0},"<=",{"$f":"N15","v":0}]
[null,null,null,null,null,null,"x3c",{"$f":"H70","v":0},"<=",{"$f":"N16","v":0}]
[null,null,null,null,null,null,"x3g",{"$f":"H71","v":0},"<=",{"$f":"N17","v":0}]
[null,null,null,null,null,null,"x4s",{"$f":"I69","v":100},"<=",{"$f":"S15","v":100}]
["Constraint Results from Model",null,null,null,null,null,"x4c",{"$f":"I70","v":30.04},"<=",{"$f":"S16","v":100}]
["Cons","SP","Inc","Dec",null,null,"x4g",{"$f":"I71","v":0},"<=",{"$f":"S17","v":0}]
["H100>=J100",1.3333333E-3,0.01,0.01,null,null,"x1V",{"$f":"F72","v":0},"<=",{"$f":"F65","v":0.01}]
["H101>=J101",2.6666666E-3,1E+100,0.01,null,null,"x2V",{"$f":"G72","v":0},"<=",{"$f":"G65","v":0.01}]
["H102>=J102",4.6666666999999997E-3,1E+100,0.01,null,null,"x3V",{"$f":"H72","v":0},"<=",{"$f":"H65","v":0.01}]
["H103>=J103",1.3333333E-3,0.01,0.01,null,null,"x4v",{"$f":"I72","v":0},"<=",{"$f":"I65","v":130.01}]
["H104>=J104",2.6666666E-3,1E+100,0.01]
["H105>=J105",4.6666666999999997E-3,1E+100,0.01,null,null,"x1s",{"$f":"H125","v":0},">=",0]
["H106>=J106",0,0.01,1E+100,null,null,"x1c",{"$f":"H126","v":0},">=",0]
["H107>=J107",0,0.01,1E+100,null,null,"x1g",0,">=",0]
["H108>=J108",2.0000001000000001E-3,1E+100,0.03,null,null,"x2s",0,">=",0]
["H109>=J109",0,0.01,1E+100,null,null,"x2c",0,">=",0]
["H110>=J110",0,0.01,1E+100,null,null,"x2g",0,">=",0]
["H111>=J111",0,0.03,1E+100,null,null,"x3s",0,">=",0]
["H119>=J119",0,100,1E+100,null,null,"x3c",0,">=",0]
["H120>=J120",0,99.99,1E+100,null,null,"x3g",0,">=",0]
["H121>=J121",0,100.01,1E+100,null,null,"x4s",100,">=",0]
["H122>=J122",0,99.97,1E+100,null,null,"x4c",30.04,">=",0]
["H125<=J125",-10.002333,0.01,0,null,null,"x4g",0,">=",0]
["H126<=J126",-2.3333334000000001E-3,0.01,0,null,null,"x1V",0,">=",0]
["H127<=J127",0,1E+100,0,null,null,"x2V",0,">=",0]
["H128<=J128",-10.002333,0.01,0,null,null,"x3V",0,">=",0]
["H129<=J129",-2.3333334000000001E-3,0.01,0,null,null,"x4v",0,">=",0]
["H130<=J130",0,1E+100,0]
["H131<=J131",-10.000999999999999,0.03,0]
["H132<=J132",-1E-3,0.03,0]
["H133<=J133",0,1E+100,0]
["H134<=J134",-10,30.04,69.959999999999994]
["H135<=J135",0,1E+100,69.959999999999994]
["H136<=J136",0,1E+100,0]
["H137<=J137",0,1E+100,0.01]
["H138<=J138",0,1E+100,0.01]
["H139<=J139",0,1E+100,0.01]
["H140<=J140",0,1E+100,130.01]
["H142>=J142",0,0,1E+100]
["H143>=J143",0,0,1E+100]
["H144>=J144",9.9976666999999999,0,69.959999999999994]
["H145>=J145",0,0,1E+100]
["H146>=J146",0,0,1E+100]
["H147>=J147",9.9976666999999999,0,69.959999999999994]
["H148>=J148",0,0,1E+100]
["H149>=J149",0,0,1E+100]
["H150>=J150",9.9990000000000006,0,69.959999999999994]
["H151>=J151",0,100,1E+100]
["H152>=J152",0,30.04,1E+100]
["H153>=J153",10,0,69.959999999999994]
["H154>=J154",14989.998,0.01,69.959999999999994]
["H155>=J155",14989.998,0.01,69.959999999999994]
["H156>=J156",14989.999,0.01,69.959999999999994]
["H157>=J157",14990,30.04,69.959999999999994]
["H93=J93",0,0,0]
["H94=J94",0,0,0]
["H95=J95",1.3333333E-3,0,0]
["H96=J96",2.3333334000000001E-3,0,0]
["H97=J97",10.002333,0,0]
["H114<=J114",0,1E+100,100]
["H115<=J115",0,1E+100,100.01]
["H116<=J116",0,1E+100,99.99]
["H117<=J117",0,1E+100,100.03]
[]
["Vars","RC","Inc","Dec"]
["F69",0,10.00233343,1E+100]
["G69",0,10.00233343,1E+100]
["H69",0,10.001000100000001,1E+100]
["I69",0,10.000000099999999,1E+100]
["F70",0,2.333433367E-3,1E+100]
["G70",0,2.333433367E-3,1E+100]
["H70",0,1.0001000470000001E-3,1E+100]
["I70",0,9.9976667670000001,1.0001000470000001E-3]
["F71",0,1E+100,9.9976667670000001]
["G71",0,1E+100,9.9976667670000001]
["H71",0,1E+100,9.9990000999999999]
["I71",0,1E+100,10.000000099999999]
["F72",0,1E+100,14989.997670000001]
["G72",0,1E+100,14989.997670000001]
["H72",0,1E+100,14989.999]
["I72",0,1E+100,14990]
["G75",0,1E+100,1.333433319E-3]
["H75",0,1E+100,2.6667666380000002E-3]
["I75",0,1E+100,4.6667667330000003E-3]
["H76",0,1E+100,2.6667666380000002E-3]
["I76",0,1E+100,4.6667667330000003E-3]
["I77",0,1E+100,2.0001000949999999E-3]
["F76",0,1E+100,1.333433319E-3]
["F77",0,0,1.333433319E-3]
["F78",0,1E+100,0]
["G77",0,0,1.333433319E-3]
["G78",0,1E+100,0]
["H78",0,0,1.0001000470000001E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,0]